Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$430,193Cash toward the purchase price.
Closing costs + prepaids$12,363Not just lender fees.
Before credits & paid funds$442,556The complete starting cash picture.
Estimated remaining funds due at closing
$442,556No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$430,193.03
Your down payment$430,193.03
Closing costs + prepaids$12,363.01
Total buyer cash needed$442,556.05
Remaining funds due$442,556.05
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,600.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,150.00
Prepaid interest, first (25 days)$138.01
Fees + prepaids$12,363.01
Your down payment is the seller’s equity. You take over the $29,807 balance, so the rest of the $460,000 price is paid at closing. A second mortgage can cover part of it. $442,556.05 is due at closing. Uses and sources reconcile at $472,363.01 each. Not a Closing Disclosure.